Egyptian Media Production City (EGX:MPRC)

EGX:MPRC Income Statement

Financials in millions EGP. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	1,217	1,109	874.59	666.5	525.96	450.47
Revenue Growth (YoY)	29.39%	26.77%	31.22%	26.72%	16.76%	4.52%
Cost of Revenue	372.6	353.84	285.35	256.15	243.5	277.51
Gross Profit	844	754.85	589.24	410.35	282.46	172.95
Selling, General & Admin	225.77	206.99	182.1	147.13	134.64	132.02
Other Operating Expenses	-22.07	-16.61	-5.45	0.04	3.7	-3.71
Operating Expenses	304.86	291.54	176.66	147.17	152.35	128.31
Operating Income	539.14	463.31	412.58	263.18	130.12	44.64
Interest Expense	-6.27	-6.54	-	-	-1.49	-9.87
Interest & Investment Income	133.78	112.64	45.29	13.79	6.79	21.65
Currency Exchange Gain (Loss)	22.09	232.04	31.92	1.72	0.71	-1.93
Other Non Operating Income (Expenses)	0	-	-	-	0.5	12.5
EBT Excluding Unusual Items	688.74	801.45	489.8	278.7	136.62	67
Gain (Loss) on Sale of Assets	-1.42	-0.05	-8.1	-6.66	0.6	0.31
Pretax Income	687.31	801.4	481.69	272.04	137.23	67.3
Earnings From Continuing Operations	687.31	801.4	481.69	272.04	137.23	67.3
Minority Interest in Earnings	-7.5	-7.57	-2.84	-0.85	0.01	0.23
Net Income	679.82	793.83	478.85	271.19	137.24	67.53
Preferred Dividends & Other Adjustments	67.98	79.38	47.89	27.12	13.72	6.75
Net Income to Common	611.84	714.45	430.97	244.07	123.51	60.78
Net Income Growth	-0.93%	65.78%	76.58%	97.61%	103.22%	-35.76%
Shares Outstanding (Basic)	190	190	190	190	190	188
Shares Outstanding (Diluted)	190	190	190	190	190	188
Shares Change (YoY)	-	-	-	-	1.05%	-1.04%
EPS (Basic)	3.23	3.77	2.27	1.29	0.65	0.32
EPS (Diluted)	3.23	3.77	2.27	1.29	0.65	0.32
EPS Growth	-0.93%	65.78%	76.58%	97.61%	101.11%	-35.09%
Free Cash Flow	404.49	370.26	216.95	195.05	31.78	39.9
Free Cash Flow Per Share	2.13	1.95	1.14	1.03	0.17	0.21
Dividend Per Share	0.500	0.500	0.500	0.500	-	-
Gross Margin	69.37%	68.08%	67.37%	61.57%	53.70%	38.39%
Operating Margin	44.31%	41.79%	47.17%	39.49%	24.74%	9.91%
Profit Margin	50.29%	64.44%	49.28%	36.62%	23.48%	13.49%
Free Cash Flow Margin	33.25%	33.40%	24.81%	29.26%	6.04%	8.86%
EBITDA	611.66	534.15	479.14	333.61	203.68	117.93
EBITDA Margin	50.28%	48.18%	54.78%	50.05%	38.73%	26.18%
D&A For EBITDA	72.52	70.84	66.56	70.43	73.56	73.29
EBIT	539.14	463.31	412.58	263.18	130.12	44.64
EBIT Margin	44.31%	41.79%	47.17%	39.49%	24.74%	9.91%
Revenue as Reported	1,217	1,109	874.59	666.5	525.96	450.47

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.